Cost of Sales
-3,339,246 GBP2023-01-01 ~ 2023-12-31
-3,480,405 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,462,743 GBP2023-01-01 ~ 2023-12-31
-2,134,363 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-70,311 GBP2023-01-01 ~ 2023-12-31
-111,288 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
999,932 GBP2023-01-01 ~ 2023-12-31
-69,694 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-62,148 GBP2023-01-01 ~ 2023-12-31
219,804 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
937,784 GBP2023-01-01 ~ 2023-12-31
150,110 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
282,474 GBP2023-12-31
394,559 GBP2022-12-31
Property, Plant & Equipment
845,116 GBP2023-12-31
767,882 GBP2022-12-31
Fixed Assets
1,127,590 GBP2023-12-31
1,162,441 GBP2022-12-31
Debtors
3,801,437 GBP2023-12-31
1,458,954 GBP2022-12-31
Cash at bank and in hand
318,135 GBP2023-12-31
36,078 GBP2022-12-31
Current Assets
4,998,451 GBP2023-12-31
2,320,290 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,269,337 GBP2023-12-31
-1,654,184 GBP2022-12-31
Net Current Assets/Liabilities
729,114 GBP2023-12-31
666,106 GBP2022-12-31
Total Assets Less Current Liabilities
1,856,704 GBP2023-12-31
1,828,547 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-189,069 GBP2023-12-31
-1,144,857 GBP2022-12-31
Net Assets/Liabilities
1,621,474 GBP2023-12-31
683,690 GBP2022-12-31
Equity
Called up share capital
44,445 GBP2023-12-31
44,445 GBP2022-12-31
Share premium
575,555 GBP2023-12-31
575,555 GBP2022-12-31
Retained earnings (accumulated losses)
1,001,474 GBP2023-12-31
63,690 GBP2022-12-31
Equity
1,621,474 GBP2023-12-31
683,690 GBP2022-12-31
Audit Fees/Expenses
11,000 GBP2023-01-01 ~ 2023-12-31
11,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
642023-01-01 ~ 2023-12-31
572022-01-01 ~ 2022-12-31
Director Remuneration
107,451 GBP2023-01-01 ~ 2023-12-31
184,826 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Other than goodwill
904,175 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
621,701 GBP2023-12-31
509,616 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
112,085 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
282,474 GBP2023-12-31
394,559 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
805,579 GBP2023-12-31
800,893 GBP2022-12-31
Plant and equipment
1,137,690 GBP2023-12-31
1,101,104 GBP2022-12-31
Furniture and fittings
511,603 GBP2023-12-31
441,020 GBP2022-12-31
Computers
271,449 GBP2023-12-31
256,687 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,726,321 GBP2023-12-31
2,599,704 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
160,730 GBP2023-12-31
140,392 GBP2022-12-31
Plant and equipment
1,052,877 GBP2023-12-31
1,040,982 GBP2022-12-31
Furniture and fittings
414,305 GBP2023-12-31
398,602 GBP2022-12-31
Computers
253,293 GBP2023-12-31
251,846 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,881,205 GBP2023-12-31
1,831,822 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
20,338 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
11,895 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
15,703 GBP2023-01-01 ~ 2023-12-31
Computers
1,447 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
49,383 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
644,849 GBP2023-12-31
660,501 GBP2022-12-31
Plant and equipment
84,813 GBP2023-12-31
60,122 GBP2022-12-31
Furniture and fittings
97,298 GBP2023-12-31
42,418 GBP2022-12-31
Computers
18,156 GBP2023-12-31
4,841 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,142,131 GBP2023-12-31
1,257,105 GBP2022-12-31
Amounts Owed By Related Parties
60,857 GBP2023-12-31
Current
3,891 GBP2022-12-31
Other Debtors
Amounts falling due within one year
598,449 GBP2023-12-31
197,958 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,801,437 GBP2023-12-31
1,458,954 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
74,854 GBP2023-12-31
72,902 GBP2022-12-31
Trade Creditors/Trade Payables
Current
247,297 GBP2023-12-31
524,566 GBP2022-12-31
Amounts owed to group undertakings
Current
1,941,663 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
305,139 GBP2023-12-31
78,748 GBP2022-12-31
Other Creditors
Current
1,700,384 GBP2023-12-31
977,968 GBP2022-12-31
Creditors
Current
4,269,337 GBP2023-12-31
1,654,184 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
181,257 GBP2023-12-31
245,060 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
62 GBP2022-12-31
Other Remaining Borrowings
Non-current
0 GBP2023-12-31
750,000 GBP2022-12-31
Creditors
Non-current
189,069 GBP2023-12-31
1,144,857 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
131,561 GBP2023-12-31
29,373 GBP2022-12-31